[SMCAP] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SMCAP] SINMAH CAPITAL BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 47.08%
YoY- -118.79%
Quarter Report
Latest QR
Upcoming QR
SMCAP's Result
SMCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 436,356 465,672 400,514 343,990 327,324 306,532 407,762 4.62%
PBT 6,408 4,612 -8,144 -1,068 -3,518 -12,128 16,033 -45.77%
Tax -1,910 -2,984 -572 -1,580 -1,848 -1,600 -6,020 -53.51%
NP 4,498 1,628 -8,716 -2,648 -5,366 -13,728 10,013 -41.37%
-
NP to SH 4,462 2,044 -9,530 -2,838 -5,364 -11,636 9,628 -40.14%
-
Tax Rate 29.81% 64.70% - - - - 37.55% -
Total Cost 431,858 464,044 409,230 346,638 332,690 320,260 397,749 5.64%
-
Net Worth 153,961 152,394 81,624 89,162 88,517 88,174 91,248 41.77%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,043 - - - - - -
Div Payout % - 100.00% - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 153,961 152,394 81,624 89,162 88,517 88,174 91,248 41.77%
NOSH 55,497 55,543 55,542 55,587 55,527 55,515 55,544 -0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.03% 0.35% -2.18% -0.77% -1.64% -4.48% 2.46% -
ROE 2.90% 1.34% -11.68% -3.18% -6.06% -13.20% 10.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 786.26 838.39 721.10 618.83 589.48 552.16 734.12 4.68%
EPS 8.04 3.68 -17.16 -5.11 -9.66 -20.96 17.34 -40.12%
DPS 0.00 3.68 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7742 2.7437 1.4696 1.604 1.5941 1.5883 1.6428 41.85%
Adjusted Per Share Value based on latest NOSH - 55,300
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.53 107.28 92.27 79.25 75.41 70.62 93.94 4.62%
EPS 1.03 0.47 -2.20 -0.65 -1.24 -2.68 2.22 -40.09%
DPS 0.00 0.47 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3547 0.3511 0.188 0.2054 0.2039 0.2031 0.2102 41.78%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.83 0.58 0.60 0.49 0.56 0.73 0.88 -
P/RPS 0.11 0.07 0.08 0.08 0.09 0.13 0.12 -5.64%
P/EPS 10.32 15.76 -3.50 -9.60 -5.80 -3.48 5.08 60.47%
EY 9.69 6.34 -28.60 -10.42 -17.25 -28.71 19.70 -37.71%
DY 0.00 6.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.41 0.31 0.35 0.46 0.54 -32.44%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 29/05/13 27/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.52 0.70 0.53 0.50 0.51 0.62 0.89 -
P/RPS 0.07 0.08 0.07 0.08 0.09 0.11 0.12 -30.20%
P/EPS 6.47 19.02 -3.09 -9.79 -5.28 -2.96 5.13 16.74%
EY 15.46 5.26 -32.37 -10.21 -18.94 -33.81 19.48 -14.29%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.36 0.31 0.32 0.39 0.54 -50.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment